DNXcorp (ALDNX) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of DNXcorp stock €28.57, price €18.30, upside +56.1%, quality 64 out of 100. Rating: strongly undervalued. Calculated from audited financials with 23 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range €5.33 – €22.70 · fair‑value band €19.40 – €37.48 · the €18.30 price screens below the €28.57 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow DNXcorp in your weekly email
Every Wednesday you see whether DNXcorp is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
DNXCorp SE engages in the development and promotion of internet-based audience in Luxembourg, France, and internationally.
Show moreShow less
The company offers traffic generation, a space purchasing platform; website and services development; integrated payment systems; databases management; optimisation of real time data analysis; and CRM analyses and actions.
It also operates consumer websites in the entertainment and e-commerce markets. DNXCorp SE was incorporated in 1999 and is based in Luxembourg, Luxembourg. DNXCorp SE is a subsidiary of Pm Equity S.À R.L.
Stock analysis
DNXcorp (ALDNX) currently trades at €18.30, while our model-based Fair Value estimate is €28.57, implying the stock looks roughly 36% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of €41.20 per share, and 16 of the 23 models we run sit above the €18.30 price.
Bear case: the Dividend Discount group reads lowest at €4.99, and 7 of the 23 models stay below the price. Data coverage for this calculation is high.
Scenario range: €19.40 (bear) to €37.48 (bull), the price of €18.30 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 64/100 (solid quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
DNXcorp reported revenue of €24.2M in FY2025 versus €20.9M in FY2021, a compound +3.8%/yr. Reported net income was €4.7M in FY2025, compounding +0.6%/yr from FY2021.
Key figures
Market cap €36.8M Micro · P/E ratio 6.7 · P/S ratio 1.47 · EPS (TTM) €2.73 · Dividend yield 2.7% · Net margin 21.7% · Return on equity 36.9% · Return on assets (EBIT) 24.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 89 out of 100 (low confidence).
What moves the price
The share trades about 19% below its 52-week high and 50% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 11% fair-value upside, at 56%, ALDNX screens cheaper than that median.
Fair Value models
Bear€19.40Fair Value €28.57Bull€37.48
Price €18.30 · Upside +56.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (€1.91 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+5.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.6%
Start year 2020 (pandemic). Over 10 years: −6.5% a year
Revenue growth 16 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−6.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+17.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+14.5%
Dividend (yield on the price)2.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.14.5% vs 1.1%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.16% → 26%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 4.5%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+7.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +5.3% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Internet Content & Information · 122 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Above median
Fair Value upside+56.1% · Above median
Profitability
Return on equity (12 months)36.9% · Top 25%
Return on assets16.1% · Top 25%
Net margin (12 months)21.7% · Top 25%
Operating margin (12 months)35.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)6.9% · Above median
Dividend yield (12 months)2.7% · Above median
Valuation Multiplesvs Internet Content & Information median · lower = cheaper
P/E (12 months)6.7× · Cheapest 25%
P/B2.15× · Pricier than median
P/S (12 months)1.47× · Cheaper than median
Price / free cash flow (fiscal year)20.4× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "DNXcorp Fair Value". https://www.fairvalue-calculator.com/stock/ALDNX
Frequently asked questions
Is DNXcorp (ALDNX) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of €28.57 versus a price of €18.30, about +56% upside (undervalued).
What is the fair value of ALDNX?
Our model-based fair value for DNXcorp is €28.57 (as of Nov 4, 2026), built from audited fundamentals. The current price: €18.30.
What is the quality score of ALDNX?
DNXcorp has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for DNXcorp (ALDNX)?
Our model-based price target is the fair value of €28.57 (as of Nov 4, 2026) from 23 valuation models. Cautious scenario €19.40, optimistic scenario €37.48. It is a calculation from audited fundamentals, not an analyst target.
What is the DNXcorp stock forecast for 2026?
Our models put fair value at €28.57, about +56% upside versus a price of €18.30 (undervalued). Cautious scenario €19.40, optimistic scenario €37.48. The calculation is refreshed regularly with new filings.
What is the revenue of DNXcorp (ALDNX)?
DNXcorp reported trailing-twelve-month revenue of about €25.0M (latest available figure, as of Nov 4, 2026).
Does DNXcorp pay a dividend?
DNXcorp currently shows a dividend yield of 2.73% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of DNXcorp (ALDNX) and when is the ex-dividend date?
DNXcorp pays a dividend of €0.5 per share a year, a dividend yield of 2.7%. The last ex-dividend date was Oct 13, 2026. A dividend has been paid every year since at least 2007. The payout ratio is 18.3% of earnings. Free cash flow covers the dividend 1.82 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into DNXcorp (ALDNX)?
For today's price to be fair in a discounted-cash-flow model, DNXcorp would have to grow free cash flow by +7.6 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.6 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of ALDNX use?
Our models discount DNXcorp at 9.8 %: a base by market capitalisation (nano), damped by beta 0.83, country premium for France. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For DNXcorp that is +7.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has DNXcorp (ALDNX) delivered so far?
Over the past 5 years revenue at DNXcorp grew +3.6 % a year. The price currently implies free-cash-flow growth of +7.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of DNXcorp (ALDNX) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into DNXcorp (+7.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of DNXcorp (ALDNX)?
The free-cash-flow yield on the price is 4.90 %: that much free cash flow DNXcorp produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of DNXcorp (ALDNX)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For DNXcorp it is €28.57 per share (as of Nov 4, 2026), against a price of €18.30. It is the blended result of 23 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is DNXcorp stock overvalued or undervalued in 2026?
As of Nov 4, 2026, ALDNX trades below its calculated fair value: price €18.30, fair value €28.57, a gap of about +56% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ALDNX?
No. The price is what the market pays today (€18.30); the fair value is what the company's own numbers justify (€28.57). For DNXcorp the two are €10.27 per share apart. That gap is exactly why we show both numbers side by side.
How much is DNXcorp worth?
The market values DNXcorp at about €36.8M (market capitalisation, as of Nov 4, 2026). Per share that is €18.30; our models calculate a fair value of €28.57 per share.
What do the bullish and bearish scenarios say about ALDNX?
Our models span a range for DNXcorp: cautious scenario €19.40, base €28.57, optimistic €37.48 per share (as of Nov 4, 2026, price €18.30). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ALDNX?
DNXcorp trades at a price-to-earnings ratio of 6.7 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €28.57 is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2018 to 2025), reported earnings: 7.0. Other multiples: PEG 2.5, P/B 2.2, P/S 1.5, EV/EBITDA 3.8.
What is the PEG ratio of ALDNX?
The PEG ratio of DNXcorp is 2.52 (P/E divided by earnings growth, as of Nov 4, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of DNXcorp (ALDNX)?
Balance-sheet figures for DNXcorp (as of Nov 4, 2026): return on equity 36.9%. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is ALDNX from its 52-week high?
DNXcorp trades at €18.30, about 19% below its 52-week high of €22.70 and 50% above the low of €12.20 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of €28.57 is for.
Which stocks are comparable to DNXcorp?
From the same area (Communication Services) we also value Alphabet Inc, Meta Platforms, Inc, Tencent Holdings, Spotify Technology S.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is DNXcorp stock attractive at the current price?
The data as of Nov 4, 2026: price €18.30, calculated fair value €28.57 (+56%), Quality Score 64/100, from 23 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ALDNX calculated?
We run DNXcorp through 23 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €28.57 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. DNXcorp currently trades 36% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of DNXcorp (ALDNX)?
The closing price on Nov 9, 2026 was €18.30. Our model-based fair value is €28.57, about +56% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with DNXcorp right now?
The price is below even our cautious bear case (€19.40). The market is more pessimistic than our downside scenario. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (€19.40 to €37.48) leaves room in how you read the outcome.
Key figures of DNXcorp
How large is the market capitalisation of DNXcorp (ALDNX)?
The market capitalisation of DNXcorp is €36.8M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of DNXcorp (ALDNX)?
The price-to-sales ratio of DNXcorp is 1.47 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of DNXcorp (ALDNX)?
Earnings per share at DNXcorp are €2.73 (price ÷ EPS = P/E 6.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of DNXcorp (ALDNX)?
The dividend yield of DNXcorp is 2.7% (payout 18.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of DNXcorp (ALDNX)?
The net margin of DNXcorp is 21.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of DNXcorp (ALDNX)?
The return on equity (ROE) of DNXcorp is 36.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of DNXcorp (ALDNX)?
On an EBIT basis the return on assets of DNXcorp is 24.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of DNXcorp (ALDNX)?
The operating margin of DNXcorp is 35.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at DNXcorp (ALDNX)?
Revenue at DNXcorp is growing +6.9% versus a year earlier (3y avg +6.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at DNXcorp (ALDNX)?
Earnings per share at DNXcorp are growing −2.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does DNXcorp (ALDNX) hold?
DNXcorp holds more cash than debt, €4.8M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch DNXcorp in the live analysis
One click puts DNXcorp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 4, 2026